Value:$2.30 per point/year
Purchase Price:$9,900.00
Closing costs:$0.00
1st Year Dues:$451.00
($37.58/month for 12 months)
Expiration Year:2054 (43 years)

Year DVC Yearly Cost DVC Total Cost Rack Yearly Cost Rack Total Cost
2011$10,351.00 ($862.58/mo)$10,351.00$1,200.00$1,200.00
2012$473.09 ($39.42/mo)$10,824.09$1,236.00$2,436.00
2013$481.29 ($40.11/mo)$11,305.38$1,273.08$3,709.08
2014$491.48 ($40.96/mo)$11,796.86$1,311.27$5,020.35
2015$517.49 ($43.12/mo)$12,314.35$1,350.61$6,370.96
2016$539.93 ($44.99/mo)$12,854.28$1,391.13$7,762.09
2017$563.35 ($46.95/mo)$13,417.64$1,432.86$9,194.95
2018$587.78 ($48.98/mo)$14,005.42$1,475.85$10,670.80
2019$613.28 ($51.11/mo)$14,618.70$1,520.12$12,190.93
2020$639.88 ($53.32/mo)$15,258.57$1,565.73$13,756.66
2021$667.63 ($55.64/mo)$15,926.20$1,612.70$15,369.35
2022$696.58 ($58.05/mo)$16,622.79$1,661.08$17,030.44
2023$726.80 ($60.57/mo)$17,349.58$1,710.91$18,741.35
2024$758.32 ($63.19/mo)$18,107.90$1,762.24$20,503.59
2025$791.21 ($65.93/mo)$18,899.10$1,815.11$22,318.70
2026$825.52 ($68.79/mo)$19,724.62$1,869.56$24,188.26
2027$861.33 ($71.78/mo)$20,585.95$1,925.65$26,113.91
2028$898.68 ($74.89/mo)$21,484.63$1,983.42$28,097.32
2029$937.66 ($78.14/mo)$22,422.29$2,042.92$30,140.24
2030$978.33 ($81.53/mo)$23,400.62$2,104.21$32,244.45
2031$1,020.76 ($85.06/mo)$24,421.37$2,167.33$34,411.78
2032$1,065.03 ($88.75/mo)$25,486.40$2,232.35$36,644.14
2033$1,111.22 ($92.60/mo)$26,597.62$2,299.32$38,943.46
2034$1,159.41 ($96.62/mo)$27,757.03$2,368.30$41,311.76
2035$1,209.70 ($100.81/mo)$28,966.73$2,439.35$43,751.12
2036$1,262.16 ($105.18/mo)$30,228.90$2,512.53$46,263.65
2037$1,316.91 ($109.74/mo)$31,545.80$2,587.91$48,851.56
2038$1,374.02 ($114.50/mo)$32,919.82$2,665.55$51,517.11
2039$1,433.61 ($119.47/mo)$34,353.44$2,745.51$54,262.62
2040$1,495.79 ($124.65/mo)$35,849.23$2,827.88$57,090.50
2041$1,560.67 ($130.06/mo)$37,409.89$2,912.71$60,003.21
2042$1,628.35 ($135.70/mo)$39,038.25$3,000.10$63,003.31
2043$1,698.98 ($141.58/mo)$40,737.22$3,090.10$66,093.41
2044$1,772.66 ($147.72/mo)$42,509.88$3,182.80$69,276.21
2045$1,849.54 ($154.13/mo)$44,359.43$3,278.29$72,554.50
2046$1,929.76 ($160.81/mo)$46,289.19$3,376.63$75,931.13
2047$2,013.46 ($167.79/mo)$48,302.65$3,477.93$79,409.07
2048$2,100.78 ($175.07/mo)$50,403.43$3,582.27$82,991.34
2049$2,191.90 ($182.66/mo)$52,595.33$3,689.74$86,681.08
2050$2,286.96 ($190.58/mo)$54,882.29$3,800.43$90,481.51
2051$2,386.15 ($198.85/mo)$57,268.43$3,914.45$94,395.96
2052$2,489.64 ($207.47/mo)$59,758.07$4,031.88$98,427.84
2053$2,597.62 ($216.47/mo)$62,355.69$4,152.84$102,580.67
2054$2,710.28 ($225.86/mo)$65,065.96$4,277.42$106,858.09